Highlights

[APOLLO] YoY TTM Result on 2016-04-30 [#4]

Stock [APOLLO]: APOLLO FOOD HOLDINGS BHD
Announcement Date 29-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     -13.85%    YoY -     17.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 188,836 190,818 208,917 208,186 212,627 220,506 222,746 -2.71%
  YoY % -1.04% -8.66% 0.35% -2.09% -3.57% -1.01% -
  Horiz. % 84.78% 85.67% 93.79% 93.46% 95.46% 98.99% 100.00%
PBT 23,755 14,725 24,663 40,083 34,056 43,605 42,450 -9.22%
  YoY % 61.32% -40.30% -38.47% 17.70% -21.90% 2.72% -
  Horiz. % 55.96% 34.69% 58.10% 94.42% 80.23% 102.72% 100.00%
Tax -6,153 -3,654 -6,831 -10,300 -8,762 -10,135 -10,366 -8.32%
  YoY % -68.39% 46.51% 33.68% -17.55% 13.55% 2.23% -
  Horiz. % 59.36% 35.25% 65.90% 99.36% 84.53% 97.77% 100.00%
NP 17,602 11,071 17,832 29,783 25,294 33,470 32,084 -9.52%
  YoY % 58.99% -37.91% -40.13% 17.75% -24.43% 4.32% -
  Horiz. % 54.86% 34.51% 55.58% 92.83% 78.84% 104.32% 100.00%
NP to SH 17,602 11,071 17,832 29,783 25,294 33,470 32,084 -9.52%
  YoY % 58.99% -37.91% -40.13% 17.75% -24.43% 4.32% -
  Horiz. % 54.86% 34.51% 55.58% 92.83% 78.84% 104.32% 100.00%
Tax Rate 25.90 % 24.81 % 27.70 % 25.70 % 25.73 % 23.24 % 24.42 % 0.99%
  YoY % 4.39% -10.43% 7.78% -0.12% 10.71% -4.83% -
  Horiz. % 106.06% 101.60% 113.43% 105.24% 105.36% 95.17% 100.00%
Total Cost 171,234 179,747 191,085 178,403 187,333 187,036 190,662 -1.77%
  YoY % -4.74% -5.93% 7.11% -4.77% 0.16% -1.90% -
  Horiz. % 89.81% 94.28% 100.22% 93.57% 98.25% 98.10% 100.00%
Net Worth 232,800 243,999 253,600 257,600 248,799 243,999 230,400 0.17%
  YoY % -4.59% -3.79% -1.55% 3.54% 1.97% 5.90% -
  Horiz. % 101.04% 105.90% 110.07% 111.81% 107.99% 105.90% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 16,000 16,000 20,000 23,986 0 0 16,000 -
  YoY % 0.00% -20.00% -16.62% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 125.00% 149.91% 0.00% 0.00% 100.00%
Div Payout % 90.90 % 144.52 % 112.16 % 80.54 % - % - % 49.87 % 10.52%
  YoY % -37.10% 28.85% 39.26% 0.00% 0.00% 0.00% -
  Horiz. % 182.27% 289.79% 224.90% 161.50% 0.00% 0.00% 100.00%
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 232,800 243,999 253,600 257,600 248,799 243,999 230,400 0.17%
  YoY % -4.59% -3.79% -1.55% 3.54% 1.97% 5.90% -
  Horiz. % 101.04% 105.90% 110.07% 111.81% 107.99% 105.90% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 9.32 % 5.80 % 8.54 % 14.31 % 11.90 % 15.18 % 14.40 % -6.99%
  YoY % 60.69% -32.08% -40.32% 20.25% -21.61% 5.42% -
  Horiz. % 64.72% 40.28% 59.31% 99.38% 82.64% 105.42% 100.00%
ROE 7.56 % 4.54 % 7.03 % 11.56 % 10.17 % 13.72 % 13.93 % -9.68%
  YoY % 66.52% -35.42% -39.19% 13.67% -25.87% -1.51% -
  Horiz. % 54.27% 32.59% 50.47% 82.99% 73.01% 98.49% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 236.05 238.52 261.15 260.23 265.78 275.63 278.43 -2.71%
  YoY % -1.04% -8.67% 0.35% -2.09% -3.57% -1.01% -
  Horiz. % 84.78% 85.67% 93.79% 93.46% 95.46% 98.99% 100.00%
EPS 22.00 13.84 22.29 37.23 31.62 41.84 40.11 -9.52%
  YoY % 58.96% -37.91% -40.13% 17.74% -24.43% 4.31% -
  Horiz. % 54.85% 34.51% 55.57% 92.82% 78.83% 104.31% 100.00%
DPS 20.00 20.00 25.00 30.00 0.00 0.00 20.00 -
  YoY % 0.00% -20.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 125.00% 150.00% 0.00% 0.00% 100.00%
NAPS 2.9100 3.0500 3.1700 3.2200 3.1100 3.0500 2.8800 0.17%
  YoY % -4.59% -3.79% -1.55% 3.54% 1.97% 5.90% -
  Horiz. % 101.04% 105.90% 110.07% 111.81% 107.99% 105.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 236.05 238.52 261.15 260.23 265.78 275.63 278.43 -2.71%
  YoY % -1.04% -8.67% 0.35% -2.09% -3.57% -1.01% -
  Horiz. % 84.78% 85.67% 93.79% 93.46% 95.46% 98.99% 100.00%
EPS 22.00 13.84 22.29 37.23 31.62 41.84 40.11 -9.52%
  YoY % 58.96% -37.91% -40.13% 17.74% -24.43% 4.31% -
  Horiz. % 54.85% 34.51% 55.57% 92.82% 78.83% 104.31% 100.00%
DPS 20.00 20.00 25.00 30.00 0.00 0.00 20.00 -
  YoY % 0.00% -20.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 125.00% 150.00% 0.00% 0.00% 100.00%
NAPS 2.9100 3.0500 3.1700 3.2200 3.1100 3.0500 2.8800 0.17%
  YoY % -4.59% -3.79% -1.55% 3.54% 1.97% 5.90% -
  Horiz. % 101.04% 105.90% 110.07% 111.81% 107.99% 105.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 3.8500 3.9100 5.0000 5.9500 4.5200 4.7900 3.8100 -
P/RPS 1.63 1.64 1.91 2.29 1.70 1.74 1.37 2.94%
  YoY % -0.61% -14.14% -16.59% 34.71% -2.30% 27.01% -
  Horiz. % 118.98% 119.71% 139.42% 167.15% 124.09% 127.01% 100.00%
P/EPS 17.50 28.25 22.43 15.98 14.30 11.45 9.50 10.71%
  YoY % -38.05% 25.95% 40.36% 11.75% 24.89% 20.53% -
  Horiz. % 184.21% 297.37% 236.11% 168.21% 150.53% 120.53% 100.00%
EY 5.71 3.54 4.46 6.26 7.00 8.73 10.53 -9.69%
  YoY % 61.30% -20.63% -28.75% -10.57% -19.82% -17.09% -
  Horiz. % 54.23% 33.62% 42.36% 59.45% 66.48% 82.91% 100.00%
DY 5.19 5.12 5.00 5.04 0.00 0.00 5.25 -0.19%
  YoY % 1.37% 2.40% -0.79% 0.00% 0.00% 0.00% -
  Horiz. % 98.86% 97.52% 95.24% 96.00% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.28 1.58 1.85 1.45 1.57 1.32 -
  YoY % 3.13% -18.99% -14.59% 27.59% -7.64% 18.94% -
  Horiz. % 100.00% 96.97% 119.70% 140.15% 109.85% 118.94% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/06/19 28/06/18 23/06/17 29/06/16 29/06/15 25/06/14 25/06/13 -
Price 3.8800 4.1600 5.0000 5.6500 4.7200 4.9800 4.2000 -
P/RPS 1.64 1.74 1.91 2.17 1.78 1.81 1.51 1.39%
  YoY % -5.75% -8.90% -11.98% 21.91% -1.66% 19.87% -
  Horiz. % 108.61% 115.23% 126.49% 143.71% 117.88% 119.87% 100.00%
P/EPS 17.63 30.06 22.43 15.18 14.93 11.90 10.47 9.07%
  YoY % -41.35% 34.02% 47.76% 1.67% 25.46% 13.66% -
  Horiz. % 168.39% 287.11% 214.23% 144.99% 142.60% 113.66% 100.00%
EY 5.67 3.33 4.46 6.59 6.70 8.40 9.55 -8.32%
  YoY % 70.27% -25.34% -32.32% -1.64% -20.24% -12.04% -
  Horiz. % 59.37% 34.87% 46.70% 69.01% 70.16% 87.96% 100.00%
DY 5.15 4.81 5.00 5.31 0.00 0.00 4.76 1.32%
  YoY % 7.07% -3.80% -5.84% 0.00% 0.00% 0.00% -
  Horiz. % 108.19% 101.05% 105.04% 111.55% 0.00% 0.00% 100.00%
P/NAPS 1.33 1.36 1.58 1.75 1.52 1.63 1.46 -1.54%
  YoY % -2.21% -13.92% -9.71% 15.13% -6.75% 11.64% -
  Horiz. % 91.10% 93.15% 108.22% 119.86% 104.11% 111.64% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS